[QSR] YoY TTM Result on 30-Jun-2007 [#2]

Stock
[QSR] QSR BRANDS BHD
Announcement Date
30-Aug-2007
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2007
Quarter
30-Jun-2007 [#2]
Profit Trend
QoQ- 4.37%
YoY- 1.26%
Quarter Report
Latest QR
Upcoming QR
QSR's Result
QSR's Financial Summary
View:
Show?
TTM Result
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Revenue 2,906,829 1,584,104 513,000 438,891 407,867 359,740 336,837 43.19%
PBT 251,503 152,253 96,685 68,221 69,098 9,230 135,781 10.81%
Tax -81,000 -36,930 -16,450 -9,906 -11,508 -13,910 -7,063 50.14%
NP 170,503 115,323 80,235 58,315 57,590 -4,680 128,718 4.79%
-
NP to SH 98,046 85,548 80,880 58,315 57,590 -4,680 128,718 -4.43%
-
Tax Rate 32.21% 24.26% 17.01% 14.52% 16.65% 150.70% 5.20% -
Total Cost 2,736,326 1,468,781 432,765 380,576 350,277 364,420 208,119 53.59%
-
Net Worth 681,908 640,527 568,305 456,427 404,031 120,477 137,247 30.61%
Dividend
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Div 41,577 30,575 23,096 24,296 16,365 12,613 - -
Div Payout % 42.41% 35.74% 28.56% 41.66% 28.42% 0.00% - -
Equity
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Net Worth 681,908 640,527 568,305 456,427 404,031 120,477 137,247 30.61%
NOSH 274,963 280,933 270,621 245,390 240,495 219,050 105,574 17.28%
Ratio Analysis
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
NP Margin 5.87% 7.28% 15.64% 13.29% 14.12% -1.30% 38.21% -
ROE 14.38% 13.36% 14.23% 12.78% 14.25% -3.88% 93.79% -
Per Share
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,057.17 563.87 189.56 178.85 169.59 164.23 319.05 22.08%
EPS 35.66 30.45 29.89 23.76 23.95 -2.14 121.92 -18.51%
DPS 15.00 10.88 8.53 10.00 6.80 5.76 0.00 -
NAPS 2.48 2.28 2.10 1.86 1.68 0.55 1.30 11.36%
Adjusted Per Share Value based on latest NOSH - 245,390
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
RPS 1,009.33 550.04 178.13 152.39 141.62 124.91 116.96 43.19%
EPS 34.04 29.70 28.08 20.25 20.00 -1.63 44.69 -4.43%
DPS 14.44 10.62 8.02 8.44 5.68 4.38 0.00 -
NAPS 2.3678 2.2241 1.9733 1.5848 1.4029 0.4183 0.4766 30.61%
Price Multiplier on Financial Quarter End Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 30/06/10 30/06/09 30/06/08 29/06/07 30/06/06 30/06/05 30/06/04 -
Price 3.63 2.68 2.30 3.18 3.18 3.18 1.80 -
P/RPS 0.34 0.48 1.21 1.78 1.88 1.94 0.56 -7.97%
P/EPS 10.18 8.80 7.70 13.38 13.28 -148.84 1.48 37.88%
EY 9.82 11.36 12.99 7.47 7.53 -0.67 67.73 -27.50%
DY 4.13 4.06 3.71 3.14 2.14 1.81 0.00 -
P/NAPS 1.46 1.18 1.10 1.71 1.89 5.78 1.38 0.94%
Price Multiplier on Announcement Date
30/06/10 30/06/09 30/06/08 30/06/07 30/06/06 30/06/05 30/06/04 CAGR
Date 24/08/10 19/08/09 20/08/08 30/08/07 29/08/06 25/08/05 19/08/04 -
Price 4.43 2.73 2.31 3.10 3.18 3.08 1.82 -
P/RPS 0.42 0.48 1.22 1.73 1.88 1.88 0.57 -4.96%
P/EPS 12.42 8.97 7.73 13.04 13.28 -144.16 1.49 42.37%
EY 8.05 11.15 12.94 7.67 7.53 -0.69 66.99 -29.74%
DY 3.39 3.99 3.69 3.23 2.14 1.87 0.00 -
P/NAPS 1.79 1.20 1.10 1.67 1.89 5.60 1.40 4.17%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment